SHA:603137 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	52.93	93.35	127.2	117.86	88.98	77.36
Depreciation & Amortization	17.13	17.13	16.97	14.53	14.92	8.02
Other Amortization	1.66	1.66	0.28	1.7	1.39	1.36
Loss (Gain) From Sale of Assets	-0.4	-0.4	-	-0.29	-	-
Asset Writedown & Restructuring Costs	0.23	0.23	0.41	-	28.39	43.51
Loss (Gain) From Sale of Investments	-1.7	-1.7	0.64	-	-	-
Provision & Write-off of Bad Debts	45.67	45.67	11.22	30.56	-	-
Other Operating Activities	41.04	16.69	23.57	21.02	17.76	20.03
Change in Accounts Receivable	-365.73	-365.73	-400.84	-533.11	-458.54	-551.53
Change in Inventory	-16.38	-16.38	10.31	-6.87	-10.82	227.06
Change in Accounts Payable	14.93	14.93	292.21	160.15	365.18	224.57
Operating Cash Flow	-217.49	-201.42	80.39	-198.66	42.97	43.61
Operating Cash Flow Growth	-	-	-	-	-1.47%	33.84%
Capital Expenditures	-9.24	-18.83	-28.86	-18.51	-51.66	-48.36
Sale of Property, Plant & Equipment	-	-	0.05	-	-	-
Investment in Securities	170	10	-250	-	-	-
Other Investing Activities	4.31	6.23	0.27	-	-	-
Investing Cash Flow	165.07	-2.6	-278.54	-18.51	-51.66	-48.36
Long-Term Debt Issued	-	646.82	619.05	662.94	582.75	250.53
Long-Term Debt Repaid	-	-567.56	-751.42	-367.54	-533.69	-205.98
Net Debt Issued (Repaid)	36.74	79.26	-132.37	295.4	49.06	44.56
Issuance of Common Stock	-	-	479.28	-	-	-
Common Dividends Paid	-33.3	-42.05	-21.21	-23.09	-17.35	-14.07
Other Financing Activities	-0.79	-0.89	-18.53	-2	-4.86	-5.89
Financing Cash Flow	2.65	36.32	307.17	270.31	26.84	24.6
Net Cash Flow	-49.77	-167.69	109.02	53.13	18.15	19.85
Free Cash Flow	-226.73	-220.25	51.53	-217.18	-8.69	-4.75
Free Cash Flow Margin	-12.25%	-10.20%	2.33%	-11.17%	-0.42%	-0.28%
Free Cash Flow Per Share	-1.25	-1.20	0.31	-1.58	-0.06	-0.04
Cash Interest Paid	0.15	0.15	1.27	-	-	-
Cash Income Tax Paid	39.18	46.25	54.01	28.98	40.65	34.41
Levered Free Cash Flow	-303.55	-301.03	38.25	-234.83	-82.69	11.29
Unlevered Free Cash Flow	-292.33	-291.08	51.35	-220.28	-71.75	20.13
Change in Working Capital	-374.06	-374.06	-99.89	-384.04	-108.48	-106.65

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.